MTY.TO
MTY Food Group Inc
Price:  
40.06 
CAD
Volume:  
313,791.00
Canada | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MTY.TO Intrinsic Value

26.30 %
Upside

What is the intrinsic value of MTY.TO?

As of 2025-07-19, the Intrinsic Value of MTY Food Group Inc (MTY.TO) is 50.58 CAD. This MTY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.06 CAD, the upside of MTY Food Group Inc is 26.30%.

The range of the Intrinsic Value is 30.68 - 85.06 CAD

Is MTY.TO undervalued or overvalued?

Based on its market price of 40.06 CAD and our intrinsic valuation, MTY Food Group Inc (MTY.TO) is undervalued by 26.30%.

40.06 CAD
Stock Price
50.58 CAD
Intrinsic Value
Intrinsic Value Details

MTY.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.68 - 85.06 50.58 26.3%
DCF (Growth 10y) 40.55 - 97.47 61.47 53.4%
DCF (EBITDA 5y) 8.86 - 17.70 12.38 -69.1%
DCF (EBITDA 10y) 22.41 - 36.02 28.18 -29.7%
Fair Value 42.25 - 42.25 42.25 5.47%
P/E 12.33 - 33.36 20.51 -48.8%
EV/EBITDA (4.09) - 55.59 25.45 -36.5%
EPV 87.97 - 134.92 111.45 178.2%
DDM - Stable 10.35 - 22.11 16.23 -59.5%
DDM - Multi 12.84 - 21.07 15.94 -60.2%

MTY.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 915.37
Beta 1.07
Outstanding shares (mil) 22.85
Enterprise Value (mil) 2,038.48
Market risk premium 5.10%
Cost of Equity 10.15%
Cost of Debt 4.45%
WACC 6.27%